Income Breakdown
| TV Revenue | $499K |
| TV Placement Bonus | $263K |
| Matchday Revenue | $51K |
| Sponsorship | $610 |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $228K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2026 |
$842K |
$1.5M |
$-656K |
$-20K |
| Sep 2026 |
$881K |
$546K |
$335K |
$635K |
| Aug 2026 |
$0 |
$0 |
$0 |
$300K |